investorscraft@gmail.com

Intrinsic ValueRexford Industrial Realty, Inc. (REXR)

Previous Close$40.53
Intrinsic Value
Upside potential
Previous Close
$40.53

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rexford Industrial Realty, Inc. (REXR) is a specialized real estate investment trust (REIT) focused exclusively on industrial properties in high-demand, infill markets across Southern California. The company’s core revenue model revolves around acquiring, leasing, and managing industrial warehouses, distribution centers, and light manufacturing facilities, capitalizing on the region’s supply-constrained logistics real estate. Rexford’s portfolio is strategically concentrated in markets with limited new development opportunities, ensuring strong tenant demand and pricing power. The company differentiates itself through local expertise, proactive asset management, and a focus on value-add opportunities, such as property repositioning and lease renegotiations. Southern California’s dense population, robust port activity, and e-commerce growth further bolster Rexford’s market position, making it a key player in one of the nation’s most competitive industrial real estate markets. By maintaining a disciplined acquisition strategy and leveraging in-market knowledge, Rexford has established itself as a leader in the niche of infill industrial properties, catering to tenants seeking proximity to major transportation hubs and consumer bases.

Revenue Profitability And Efficiency

Rexford Industrial reported revenue of $936.4 million for FY 2024, with net income of $273.8 million, reflecting a net margin of approximately 29.2%. Diluted EPS stood at $1.20, supported by strong operational cash flow of $478.9 million. Capital expenditures totaled $373.4 million, indicative of ongoing investments in property acquisitions and improvements. The company’s focus on high-quality assets and efficient leasing strategies contributes to stable cash flow generation.

Earnings Power And Capital Efficiency

Rexford demonstrates robust earnings power, driven by its high-occupancy industrial portfolio and strategic lease management. The company’s operating cash flow of $478.9 million underscores its ability to convert rental income into liquidity effectively. With a disciplined approach to capital allocation, Rexford balances growth investments—such as acquisitions and redevelopments—with maintaining financial flexibility, ensuring long-term capital efficiency.

Balance Sheet And Financial Health

Rexford’s balance sheet reflects a prudent financial structure, with $55.97 million in cash and equivalents and total debt of $3.49 billion. The company’s leverage is managed within industry norms, supported by stable cash flows from its industrial assets. Its ability to service debt and fund growth initiatives remains solid, positioning it well for continued expansion in its target markets.

Growth Trends And Dividend Policy

Rexford has consistently pursued growth through strategic acquisitions and organic lease escalations, benefiting from Southern California’s tight industrial market. The company paid a dividend of $1.6825 per share in FY 2024, reflecting a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its growth trajectory is underpinned by sustained demand for infill industrial space.

Valuation And Market Expectations

Rexford’s valuation is influenced by its premium positioning in a supply-constrained market, with investors pricing in steady rental growth and occupancy stability. The company’s focus on infill industrial assets aligns with broader logistics and e-commerce trends, supporting positive market sentiment. Current metrics suggest expectations of continued outperformance relative to broader industrial REIT peers.

Strategic Advantages And Outlook

Rexford’s strategic advantages include its localized expertise, high-barrier-to-entry markets, and disciplined capital recycling. The outlook remains favorable, driven by sustained demand for last-mile logistics space and limited new supply in its core markets. The company is well-positioned to capitalize on long-term industrial real estate trends, though macroeconomic volatility could pose short-term challenges.

Sources

Company filings (10-K), investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount